As of 2025-07-03, the Intrinsic Value of Philip Morris CR as (TABAK.PR) is 24,283.82 CZK. This TABAK.PR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 17,340.00 CZK, the upside of Philip Morris CR as is 40.00%.
The range of the Intrinsic Value is - CZK
Based on its market price of 17,340.00 CZK and our intrinsic valuation, Philip Morris CR as (TABAK.PR) is undervalued by 40.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | - | 24,283.82 | 40.0% |
| DCF (Growth 10y) | - | 28,168.90 | 62.5% |
| DCF (EBITDA 5y) | - | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | - | (1,234.50) | -123450.0% |
| Fair Value | 8,753.95 - 8,753.95 | 8,753.95 | -49.52% |
| P/E | 19,328.67 - 38,023.18 | 25,839.88 | 49.0% |
| EV/EBITDA | 17,095.73 - 28,995.79 | 22,096.83 | 27.4% |
| EPV | - | 20,929.48 | 20.7% |
| DDM - Stable | - | 17,185.76 | -0.9% |
| DDM - Multi | - | 20,455.45 | 18.0% |
| Market Cap (mil) | 33,119.40 |
| Beta | 0.38 |
| Outstanding shares (mil) | 1.91 |
| Enterprise Value (mil) | 24,566.40 |
| Market risk premium | 8.48% |
| Cost of Equity | 11.52% |
| Cost of Debt | 13.08% |
| WACC | 11.47% |